Company logo

AF - Air France-KLM SA

PAR -> Industrials -> Airlines
Paris, France
Type: Equity

AF price evolution
AF
(in millions $) 29 Jun 2022 30 Mar 2022 30 Dec 2021 29 Sep 2021
Current assets
Cash $8173 $7219 $6658 $6992
Short term investments $32
Net receivables $2045 $1952 $1511 $1621
Inventory $654 $620 $567 $580
Total current assets $13626 $12227 $10729 $11142
Long term investments $108 $107 $109 $172
Property, plant & equipment $17318 $17120 $17016 $16957
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $34350 $32366 $30683 $30990
Current liabilities
Accounts payable $2821 $2329 $1850 $1875
Deferred revenue
Short long term debt $1079 $674 $1215 $413
Total current liabilities $15335 $13533 $11726 $10905
Long term debt $10568 $8405 $11274 $8995
Total noncurrent liabilities
Total debt
Total liabilities $37537 $36582 $34499 $34801
Shareholders' equity
Retained earnings -$158 -$3222 -$3091
Other shareholder equity -$12349 -$12996 -$12542 -$9392
Total shareholder equity -$4586 -$7429 -$6975 -$6916
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Current assets
Cash $6658 $6423 $3715 $3585
Short term investments $32 $180 $50 $5
Net receivables $2190 $1950 $2723 $2704
Inventory $567 $543 $737 $633
Total current assets $10729 $9895 $8539 $7799
Long term investments $749 $709 $969 $970
Property, plant & equipment $17016 $17257 $18087 $17475
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $30683 $30211 $30735 $29637
Current liabilities
Accounts payable $1850 $1435 $2379 $2454
Deferred revenue
Short long term debt $819 $732 $307 $191
Total current liabilities $11726 $11778 $12649 $12342
Long term debt $8387 $11305 $3370 $2856
Total noncurrent liabilities
Total debt
Total liabilities $34499 $35629 $28436 $27839
Shareholders' equity
Retained earnings -$3222 -$7008 $360 $490
Other shareholder equity -$9320 -$2962 -$2980 -$3608
Total shareholder equity -$6975 -$5427 $1881 $1383
(in millions $) 29 Jun 2022 30 Mar 2022 30 Dec 2021 29 Sep 2021
Revenue
Total revenue $6707 $4445 $4838 $4567
Cost of revenue $5392 $3944 $3797 $5633
Gross Profit $1315 $501 $1041 -$1066
Operating activities
Research & development
Selling, general & administrative $230 $154 $130 -$2545
Total operating expenses $6321 $4804 $4660 $4444
Operating income $386 -$359 $178 $123
Income from continuing operations
EBIT $386 -$359 $178 $123
Income tax expense -$283 $4 -$26 $7
Interest expense -$136 -$134 -$247 -$128
Net income
Net income $324 -$552 -$127 -$191
Income (for common shares) $324 -$552 -$127 -$149
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Revenue
Total revenue $14315 $11088 $27189 $26227
Cost of revenue $12632 $11659 $21273 $20053
Gross Profit $1683 -$571 $5916 $6174
Operating activities
Research & development
Selling, general & administrative $385 $346 $1029 $1034
Total operating expenses $15965 $15708 $26063 $24749
Operating income -$1650 -$4620 $1126 $1478
Income from continuing operations
EBIT -$1650 -$4620 $1126 $1478
Income tax expense -$282 $97 $76 $224
Interest expense -$541 -$415 -$385 -$417
Net income
Net income -$3292 -$7078 $290 $420
Income (for common shares) -$3443 -$7078 $273 $395
(in millions $) 29 Jun 2022 30 Mar 2022 30 Dec 2021 29 Sep 2021
Net income $324 -$552 -$127 -$191
Operating activities
Depreciation $478 $638 $659 $663
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $2239 $1381 $882 $819
Investing activities
Capital expenditures -$787 -$704 -$659 -$444
Investments $1 $5 -$46 -$48
Total cash flows from investing -$480 -$528 -$493 -$370
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$1168 -$296 -$727 $498
Total cash flows from financing -$839 -$296 -$730 $500
Effect of exchange rate $35 $5 $5 $8
Change in cash and equivalents $955 $562 -$336 $957
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Net income -$3292 -$7078 $290 $420
Operating activities
Depreciation $2513 $2736 $2941 $2870
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $1534 -$2826 $3895 $3798
Investing activities
Capital expenditures -$2202 -$2099 -$3372 -$2844
Investments -$9 -$44 -$72 $4
Total cash flows from investing -$1239 -$1583 -$3318 -$2704
Financing activities
Dividends paid -$26 -$38
Sale and purchase of stock
Net borrowings -$1100 $7147 -$475 -$1939
Total cash flows from financing -$77 $7147 -$447 -$2188
Effect of exchange rate $14 -$27 $1 $7
Change in cash and equivalents $232 $2711 $131 -$1087
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $20.56B
EBITDA $2.77B
EBIT $328.00M
Net Income -$546.00M
Revenue Q/Q 143.98%
Revenue Y/Y 109.83%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA -1.70%
ROE 8.43%
Debt/Equity -4.95
Net debt/EBITDA 10.62
Current ratio 0.89
Quick ratio 0.85